China Shenhua Energy Co. Ltd.
(
在中華人民共和國註冊成立的股份有限公司)
(Stock Code: 1088) Document in pdf format: click here
2008 First Quarterly Report
Pursuant to the regulations and rules of the China Securities Regulatory Commission and the Shanghai Stock Exchange, China Shenhua Energy Company Limited (the “Company”, together with its subsidiaries, the “Group”) is required to publish quarterly report.
This announcement is made pursuant to Rule 13.09 of the Rules Governing the Listing of Securities on The Stock Exchange of Hong Kong Limited.
The board of directors of the Company is pleased to announce the results of the Company and its subsidiaries for the three months ended 31 March 2008 prepared in accordance with the International Financial Reporting Standards (“IFRSs”). Such results have not been audited by the independent auditors.
1. IMPORTANT NOTICE
1.1 The board of directors and the supervisory committee of the Company together with the directors, supervisors thereof and the senior management guarantee that the information contained in this report does not contain any false statements, misleading representations or material omissions. All of them jointly and severally accept responsibility as to the truthfulness, accuracy and completeness of the content of this report.
1.2 Seven directors of the Company attended the board meeting. In addition, director Yun Gongming appointed director Chen Biting to attend the board meeting and vote on his behalf, and independent non-executive director Huang Yicheng appointed independent non-executive Chen Xiaoyue to attend the board meeting and vote on his behalf.
1.3 Financial information set forth in this 2008 first quarterly report is prepared in accordance with the IFRSs, has not been audited by the independent auditors.
1.4 Mr. Chen Biting (Chairman of the Company), Ms. Zhang Kehui (Chief Financial Officer of the Company) and Mr. Hao Jianxin (General Manager of Finance Department of the Company) warrant the truthfulness and completeness of the content of this quarterly report.
1.5 This announcement is made pursuant to Rule 13.09 of the Rules Governing the Listing of Securities on The Stock Exchange of Hong Kong Limited.
1.6 Pursuant to a resolution passed at the extraordinary general meeting on 24 August 2007, the Company acquired the entire equity interests in Shenhua Shenfu Dongsheng Coal Company Limited (“Shendong Coal”) and Shenhua Shendong Power Company Limited (“Shendong Power”) from Shenhua Group Corporation Limited (“Shenhua Group”). The acquisition was completed on 31 August 2007. As the Company, Shendong Coal and Shendong Power were under common control of Shenhua Group, the above acquisitions have been reflected as a combination of entities under common control. Accordingly, the consolidated financial statements of the Group for the three months ended 31 March 2007 have been accounted for at historical cost and included the results of operations of Shendong Coal and Shendong Power on a combined basis.
2. COMPANY PROFILE
2.1 Information of the Company
A Shares listed in: Shanghai Stock Exchange
Stock Short Name for A Shares:
中國神華
Stock Code for A Shares: 601088
Listing Date: 9 October 2007
H Shares listed in: The Stock Exchange of Hong Kong Limited
Stock Short Name for H Shares: China Shenhua
Stock Code for H Shares: 1088
Listing Date: 15 June 2005
The secretary to the Board of Directors: Huang Qing
Tel: (010) 5813 3399
Fax: (010) 8488 2107
E-mail: 1088@csec.com
Contact Address: 4th Floor, Zhouji Tower, 16 Ande Road, Dongcheng District, Beijing, China
Joint Company Secretaries
Huang Qing, Ng Chai Ngee (Hong Kong Practising Solicitor)
Authorised Representatives
Ling Wen, Huang Qing
Investor Contacts
Investor Relations Department, China Shenhua Energy Company Limited
Address: 4th Floor, Zhouji Tower, 16 Ande Road, Dongcheng District, Beijing, China
Post code: 100011
Tel: (010) 5813 3399 or (010) 5813 3355
Fax: (010) 8488 2107
E-mail: ir@csec.com or 1088@csec.com
2.2 Major operational data
For the three months ended 31 March 2008
For the three months ended 31 March 2007
(restated)
C
hange
Commercial coal production (Million tonnes) 44.6 37.3 19.6%
Coal sales (Million tonnes) 56.7 46.6 21.7%
of which: Export (Million tonnes) 4.6 5.8 (20.7%)
Turnover of coal transported by self-owned railways * (Billion tonne km) 31.7 29.2 8.6%
Seaborne coal (Million tonnes) 33.9 32.0 5.9%
of which: Huanghua Port (Million tonnes) 20.5 19.9 3.0%
Shenhua Tianjin Coal Dock (Million tonnes) 5.2 4.7 10.6%
Gross power generation (Billion kwh) 23.59 18.12 30.2%
Total power output dispatch (Billion kwh) 22.08 16.90 30.7%
* As the turnover of coal transported by self-owned railways in 2007 was not announced on a quarterly basis by the Company, turnover of coal transported by self-owned railways for 2007 was presented for comparative purpose.
2.3 Major financial indicators prepared in accordance with IFRSs
For the three months ended 31 March 2008
Per share (RMB)
Earnings per share 0.340
Shareholders’equity per share 6.58
Net cash flow from operating activities per share 0.45
Current period (RMB million)
Revenues 23,788
Profit for the period attributable to equity shareholders of the Company 6,772
Net cash flow from operating activities 9,010
As at 31 March 2008 (RMB million)
Total assets 250,874
Total liabilties 99,046
Total equity 151,828
Of which: Equity attributable to equity shareholders of the Company 130,943
2.4 Major differences of financial statements prepared under different accounting standards
Unit: RMB million
Items
Net profit attributable to equity shareholders of the Company
Total equity attributable to equity shareholders of the Company
For the three months ended 31 March 2008
For the three months ended 31 March 2007
As at 31 March 2008
As at 31 December 2007
Under the PRC Accounting Standards for Business Enterprises
6,493 4,631 129,127 128,250
Items as adjusted under IFRSs:
Production maintenance expense and safety production expense 372 335 3,965 3,593
Revaluation of land use rights and others 9 25 (2,041) (2,049)
Tax adjustments (102) (72) (108) (6)
Under IFRSs 6,772 4,919 130,943 129,788
Notes on the differences between domestic and international accounting standards
:
(1) Production maintenance expense and safety production expense
According to the relevant rules and regulations in the PRC, provision for production maintenance and production safety is accrued by coal mining companies based on coal production volume, which is recognised as expense in the income statement. On acquisition of production maintenance and production safety facilities, fixed assets and accumulated depreciation for the same amounts are recognised upon purchase. Under IFRSs, expenses relating to production maintenance and safety measures are recognised in the income statement as and when incurred. Capital expenditures on production maintenance and safety facilities are recognised as property, plant and equipment, which are depreciated according to the relevant depreciation method.
(2) Revaluation of land use rights and others
Under the PRC Accounting Standards for Business Enterprises, land use rights are carried at revalued in accordance with the Restructuring. Under IFRSs, land use rights are carried at cost. Accordingly, the unamortised surplus on revaluation of the land use rights was reversed against the equity. After revaluation date, the depreciation of land use rights under the PRC Accounting Standards for Business Enterprises and IFRSs are different as their carrying amounts are not the same.
(3) Tax adjustments and others
It mainly represents the deferred tax adjustments on the tax effects of the differences in the accounting standards.
2.5 Number of shareholders and shareholding of the top ten shareholders of shares without selling restrictions at the end of the reporting period
(1)
Total number of shareholders
As at the end of the reporting period, there were a total of 568,813 shareholders of the Company, of which there were 566,354 holders of A shares (including Shenhua Group) and 2,459 holders of H shares.
(2)
Top ten shareholders of shares without selling restrictions
Unit: shares
Name of shareholder
Number of shares without
selling restrictions Nature of shares
HKSCC NOMINEES LIMITED
(Note) 3,341,585,630 Foreign shares listed overseas
PERFEX OVERSEAS LIMITED 51,870,500 Foreign shares listed overseas
Bank of Communications
-
E Fund 50 Index Securities Investment Fund 31,261,883 RMB ordinary shares
China Life Insurance Company Limited
-
traditional - ordinary insurance product
-
005L - CT001 Shanghai
28,902,082 RMB ordinary shares
China Life Insurance Company Limited
-
bonus - personal bonus - 005L -
FH002 Shanghai 28,479,277 RMB ordinary shares
China Life Insurance(Group) Company
- traditional - ordinary insurance product 24,000,000 RMB ordinary shares
Industrial & Commercial Bank of China- Shanghai Index 50 trading open-end index securities investment fund 23,884,199 RMB ordinary shares
Bank of China - Jia Shi Hu Shen 300 index securities investment fund 21,060,393 RMB ordinary shares
Bank of Communication –Bo shi emerging growth stock investment fund 19,394,824 RMB ordinary shares
CITIC Securities Company Limited 18,835,300 RMB ordinary shares
Note: H-shares of HKSCC Nominees Limited are held by it on behalf of various clients
(3)
Other matter
The 540,000,000 shares placed by the Company to placees offline should not be traded until expiry of the three months lock-up period from the listing of the Company's A shares on 9 October 2007. Such shares have commenced trading on 9 January 2008. For details, please refer to the relevant announcements published on the website of the Shanghai Stock Exchange on 3 January 2008 and on the China Securities News and Shanghai Securities News on 4 January 2008.
3. SIGNIFICANT EVENTS
3.1 Material changes in accounting items and financial indicators of the Company and the underlying reasons
√
Applicable □Not Applicable
During the reporting period, in accordance with IFRSs, revenues of the Group was RMB23,788 million (for the three months ended 31 March 2007: RMB18,489 million), representing an increase of 28.7%. Profit for the period attributable to shareholders of the Company was RMB6,772 million (for the three months ended 31March 2007: RMB4,919 million), representing an increase of 37.7%. During the reporting period, changes in major items of the financial statements and explanation thereof are as follows:
Unit
: RMB million
As at 31 March 2008
As at 31 December 2007
Change Reasons for change
Accrued expenses and other payables 16,829 9,577 75.7%
The receipts in advance on sales of coal and the special dividends declared but not yet paid resulted in the ending balance higher than the beginning balance.
Unit
: RMB million
For the three months ended 31 March 2008
For the three months ended 31 March 2007
Change Reasons for change
Revenues 23,788 18,489 28.7%
Both the quantity and price of coal sales increased during the current period, resulted in the increase in revenues.
Cost of revenues 12,262 9,367 30.9% The increase in the quantity of
coal sales resulted in the increase in the cost of revenues.
Other operating expense, net 119 33 260.6%
The impairment loss of property, plant and equipment in Yuyao Power and Zhunge’er Power was higher than the same period in last year.
Finance income 263 61 331.1% The interest income was higher than the same period in last year.
Finance expenses 1,310 788 66.2%
The fluctuation of exchange rates resulted in the increase in exchange loss.
Investment income 2 11 (81.8%)
The investment income recognised under the cost method decreased when compared with the same period in last year.
Share of profits less losses of associates 78 127 (38.6%)
Certain associates became the subsidiaries of the Company, resulted in the decrease in share of profits less losses of associates as compared with the same period in last year.
During the reporting period, sales volume and price of the coal segment were as follows:
For the three months ended 31 March 2008
For the year ended 31 December 2007
Sales volume
Percentage of total sales volume
Sales price
Sales volume
Percentage of total sales volume
Sales price
Change in sales price
Million tonnes
RMB/ tonne
Million tonnes
RMB/ tonne
Domestic sales 52.1 91.9% 334.9 185.1 88.5% 301.8 11.0%
Long-term contract sales 40.8 72.0% 354.2 147.5 70.5% 311.2 13.8%
Direct arrival (along railway line) 14.8 26.1% 254.7 55.1 26.3% 228.9 11.3%
Seaborne (port FOB) 26.0 45.9% 410.8 92.4 44.2% 360.2 14.0%
Spot market sales 11.3 19.9% 265.2 37.6 18.0% 265.2 -
Mine mouth 5.3 9.3% 102.8 13.0 6.2% 101.5 1.3%
Direct arrival (along railway line) 2.7 4.8% 329.5 10.7 5.1% 289.2 13.9%
Seaborne (port FOB) 3.3 5.8% 471.4 13.9 6.7% 399.3 18.1%
Exported sales 4.6 8.1% 461.0 24.0 11.5% 398.1 15.8%
Total sales volume/weighted average price 56.7 100.0% 345.1 209.1 100.0% 312.9 10.3%
Note: The above prices are quoted exclusive of value-added tax.
Benefited from robust demand of the coal market, the Group's weighted average price was RMB345.1/tonne during the reporting period (for the year ended 31 December 2007: RMB312.9/tonne), representing an increase of 10.3%. Among which, export sales weighted average price was RMB461.0/tonne (for the year ended 31 December 2007: RMB398.1/tonne), representing an increase of 15.8%. Domestic sales weighted average price was RMB334.9/tonne (for the year ended 31 December 2007: RMB301.8/tonne), representing an increase of 1.0%.
The unit cost of production for self-produced coal operations of the coal segment during the reporting period was as follows:
For the three
months ended
31 March 2008
For the three
months ended 31
March 2007
Change
RMB/tonne RMB/tonne
Unit cost of production for
self-produced coal operations 74.0 69.2 6.9%
Materials, fuel and power 15.7 14.1 11.3%
Personnel expenses 9.2 9.7 (5.2%)
Depreciation and amortisation 17.6 17.1 2.9%
Repairs and maintenance 8.2 8.6 (4.7%)
Others 23.3 19.7 18.3%
During the reporting period, the unit cost of production for self-produced coal operations of the coal segment of the Group was RMB74.0/tonne (for the three months ended 31 March 2007:
RMB69.2/tonne), representing an increase of 6.9%. Among which, unit cost of materials, fuel and power increased, was mainly resulted from an increase of materials consumption for expansion of coal mining areas and changes in geological condition of mining area. The decrease in unit personnel expenses was mainly due to the increase in production volume during the reporting period of the Group. The increase of unit cost of others was mainly due to implementation of new government charges on coal business and increases of coal processing expenses during the reporting period. It is estimated that the unit cost of production for self-produced coal operations of the coal segment of the Group for the remaining three quarters of 2008 will increase further.
3.2 The progress of significant events and their impact as well as the analysis and explanations for the solutions
□
Applicable √Inapplicable
3.3
Status of performance of undertakings given by the Company, shareholders and de facto controller
√
Applicable □Inapplicable
During/up to the reporting period, commitments made by Shenhua Group, a controlling shareholder of the Company and the performance thereof are as follows:
Commitments Performance
Agreement on Avoidance of Competition within the Industry between Shenhua Group and the Company Complied with and there has been no violation of commitments Committed to obtain land use right certificates and building ownership certificates etc Actively pursuing and in the process of applying for and obtaining building ownership certificates for the last three outstanding properties Shenhua Group committed not to transfer or entrust others to manage its shares in the Company, which it directly and indirectly holds, for 36 months from the date when the Company’s shares were listed on the Shanghai Stock Exchange, nor to allow the Company to acquire those shares Complied with and there has been no violation of commitments
Note: For details of the commitments, please refer to “Chapter 14 Significant Events”in the 2007
Annual Report of the Company.
3.4 Disclosure as to, and reasons for, the warning in respect of forecast of a probable loss in respect of the accumulated net profits from the beginning of the financial year to the end of the next reporting period or any significant changes in profit as compared with that of the corresponding period of last year
□Applicable √Inapplicable
3.5 Investment in securities
□
Applicable √Inapplicable
4. ISSUANCE OF QUARTERLY REPORT
This report will be simultaneously published on the websites of The Stock Exchange of Hong Kong Limited (www.hkex.com.hk), the Shanghai Stock Exchange (www.sse.com.cn ) and the Company (www.csec.com ). The quarterly report prepared in accordance with the Accounting Standards for Business Enterprises (2006) issued by the Ministry of Finance of the People's Republic of China and its related regulations and interpretation ("the PRC Accounting Standards for Business Enterprises") will also be simultaneously published on the websites of the Shanghai Stock Exchange (www.sse.com.cn ), The Stock Exchange of Hong Kong Limited (www.hkex.com.hk ) and the Company (www.csec.com ).
By order of the Board
China Shenhua Energy Company Limited
Huang Qing
Secretary to the Board of Directors
Beijing, 24 April 2008
As at the date of this announcement, the Board comprises Mr. Chen Biting and Dr. Ling Wen, as executive Directors, Mr. Yun Gongmin, Dr. Zhang Xiwu, Dr. Zhang Yuzhuo and Mr. Han Jianguo, as non-executive Directors, and Mr. Huang Yicheng, Mr. Anthony Francis Neoh and Dr. Chen Xiaoyue, as independent non-executive Directors.
Appendix
Prepared under International Financial Reporting Standards
Consolidated income statement
For the three months ended 31 March 2008
Prepared by China Shenhua Energy Company Limited
Unit: RMB million
(Unaudited)
Items
The first quarter of
2008
The first quarter of
2007
Revenues
23,788 18,489
Total cost of revenues
(12,262) (9,367)
Selling, general and administrative
expenses
(1,204) (1,125)
Other operating expense, net
(119) (33)
Total operating expenses
(13,585) (10,525)
Profit from operations
10,203 7,964
Finance income
263 61
Finance expenses
(1,310) (788)
Net finance costs
(1,047) (727)
Investment income
2 11
Share of profits less losses of associates
78 127
Profit before income tax
9,236 7,375
Income tax
1,594 1,539
Profit for the period
7,642 5,836
Attributable to:
Equity shareholders of the Company
6,772 4,919
Minority interests
870 917
Legal representative: Chen Biting Chief Financial Office: Zhang Kehui
General Manager of Finance Department: Hao Jianxin
Prepared under International Financial Reporting Standards
Consolidated balance sheet
As at 31 March 2008
Prepared by China Shenhua Energy Company Limited
Unit: RMB million (Unaudited)
Items
As at the end of the
reporting period
As at the end of last
financial year
Non-current assets
Property, plant and equipment, net 130,768 131,059
Construction in progress 25,298 22,358
Intangible assets 1,207 1,162
Interest in associates 2,851 2,754
Other investments 1,263 1,031
Lease prepayments 6,707 5,931
Deferred tax assets 1,653 1,679
Other non-current financial assets 679 937
Total non-current assets
170,426 166,911
Current assets
Inventories 7,279 6,337
Accounts and bills receivable, net 6,857 6,642
Prepaid expenses and other current
assets 6,306 5,712
Time deposits with original maturity over
three months 10 32
Cash and cash equivalents 59,996 53,404
Total current assets
80,448 72,127
Current liabilities
Short-term borrowings and current portion
of long-term borrowings 10,526 10,196
Short-term bonds 1,458 1,453
Current portion of long-term payables 793 873
Accounts and bills payable 8,352 9,074
Income tax payable 2,460 2,198
Accrued expenses and other payables 16,829 9,577
Total current liabilities
40,418 33,371
Net current assets
40,030 38,756
Total assets less current liabilities
210,456 205,667
Non-current liabilities
Long-term borrowings, less current
portion 52,268 49,718
Long-term payables, less current portion 4,043 3,962
Accrued reclamation obligations 1,042 1,018
Deferred tax liabilities 1,275 1,165
Total non-current liabilities
58,628 55,863
Net assets
151,828 149,804
Equity
Share capital 19,890 19,890
Reserves 111,053 109,898
Equity attributable to equity shareholders
of the Company 130,943 129,788
Minority interests 20,885 20,016
Total equity 151,828 149,804
Legal representative: Chen Biting Chief Financial Office: Zhang Kehui
General Manager of Finance Department: Hao Jianxin
11
Prepared under International Financial Reporting Standards
Consolidated cash flow statement
For the three months ended 31 March 2008
Prepared by China Shenhua Energy Company Limited
Unit: RMB million (Unaudited)
Items
The first quarter of
2008
The first quarter of
2007
Net cash generated from operating activities
9,010 6,868
Investing activities
Capital expenditure (5,274) (6,382)
Lease prepayments (237) (420)
Purchase of investments (121) (121)
Proceeds from disposal of investments - 36
Proceeds from disposal of property, plant and
equipment 29 -
Maturity of time deposits with original maturity over
three months (22) -
Net cash used in investing activities
(5,625) (6,887)
Financing activities
Proceeds from bank and other borrowings 10,677 16,399
Repayments of bank and other borrowings (7,059) (12,403)
Distributions to minority interests (461) (330)
Contributions from minority shareholders 50 -
Net cash from financing activities
3,207 3,666
Net increase in cash and cash equivalents
6,592 3,647
Cash and cash equivalents, at the beginning of the
period 53,404 15,758
Cash and cash equivalents, at the end of the period 59,996 19,405
Legal representative: Chen Biting Chief Financial Office: Zhang Kehui
General Manager of Finance Department: Hao Jianxin
12
Prepared under the PRC Accounting Standards for Business Enterprises
Consolidated income statement
For the three months ended 31 March 2008
Prepared by China Shenhua Energy Company Limited
Unit: RMB million (Unaudited)
Items
The first quarter of
2008
The first quarter of
2007
Operating income
23,788 18,489
Less: Operating costs 11,682 9,013
Business taxes and surcharges 493 422
Selling expenses 202 142
Administrative expenses 1,499 1,328
Financial expenses 1,166 745
Impairment loss 117 12
Add: Gain from changes in fair value 119 19
Investment income 81 137
(Including: Income from investment in
associates) 78 126
Operating profit
8,829 6,983
Add: Non-operating income 26 15
Less: Non-operating expenses 28 36
(Including: Loss from disposal of non-current
assets) - 12
Profit before income tax
8,827 6,962
Less: Income tax expenses 1,492 1,466
Net profit for the period
7,335 5,496
Net profit attributable to equity shareholders of the
Company 6,493 4,631
Minority interests 842 865
Earnings per share:
(1) Basic earnings per share (RMB) 0.326 0.256
(2) Diluted earnings per share (RMB) 0.326 0.256
Legal representative: Chen Biting Chief Financial Office: Zhang Kehui
General Manager of Finance Department: Hao Jianxin
13
Prepared under the PRC Accounting Standards for Business Enterprises
Income statement
For the three months ended 31 March 2008
Prepared by China Shenhua Energy Company Limited
Unit: RMB million (Unaudited)
Items
The first quarter of 2008 The first quarter of
2007
Operating income
19,186 14,810
Less: Operating costs
12,405 10,070
Business taxes and surcharges 277 227
Selling expenses 168 120
Administrative expenses 685 549
Financial expenses 126 173
Impairment loss 17 13
Add: Gain from changes in fair value 119 19
Investment income 211 1,142
(Including: Income from investment in
associates) 51 86
Operating profit
5,838 4,819
Add: Non-operating income 15 5
Less: Non-operating expenses 7 9
(Including: Loss from disposal of
non-current assets) - 1
Profit before income tax
5,846 4,815
Less: Income tax expenses 883 605
Net profit for the period
4,963 4,210
Legal representative: Chen Biting Chief Financial Officer: Zhang Kehui
General Manager of Finance Department: Hao Jianxin
14
Prepared under the PRC Accounting Standards for Business Enterprises
Consolidated balance sheet
As at 31 March 2008
Prepared by China Shenhua Energy Company Limited
Unit: RMB million (Unaudited)
Items As at the end of the
reporting period
As at the end of last
financial year
Current assets:
Cash at bank and on hand 60,006 53,436
Financial assets held for trading 156 37
Bills receivable 474 756
Accounts receivable 6,383 5,886
Prepayments 3,492 2,682
Other receivables 2,162 2,569
Inventories 7,279 6,337
Other current assets 495 424
Total current assets 80,447 72,127
Non-current assets:
Long-term equity investments 3,863 3,811
Fixed assets 116,761 116,370
Construction in progress 22,495 18,713
Construction materials 2,871 3,645
Intangible assets 21,403 21,310
Long-term deferred expenses 994 1,007
Deferred tax assets 976 901
Other non-current assets 680 937
Total non-current assets 170,043 166,694
Total assets 250,490 238,821
Legal representative: Chen Biting Chief Financial Officer: Zhang Kehui
General Manager of Finance Department: Hao Jianxin
15
Prepared under the PRC Accounting Standards for Business Enterprises
Consolidated balance sheet (continued)
As at 31 March 2008
Prepared by China Shenhua Energy Company Limited
Unit: RMB million
(Unaudited)
Items As at the end of the
reporting period
As at the end of last
financial year
Current liabilities:
Short-term loans 6,319 4,903
Short-term bonds payable 1,747 1,453
Bills payable 369 169
Accounts payable 7,983 8,905
Receipts in advance 1,758 1,228
Staff costs payable 1,751 1,537
Taxes payable 4,552 4,244
Interest payable 126 151
Dividends payable 7,002 1,538
Other payables 3,844 3,077
Current portion of long-term loans 4,207 5,293
Current portion of long-term payables 793 873
Total current liabilities 40,451 33,371
Non-current liabilities:
Long-term loans 52,268 49,718
Long-term payables 5,717 5,239
Estimated liabilities 1,027 1,018
Deferred tax liabilities 618 659
Total non-current liabilities 59,630 56,634
Total liabilities 100,081 90,005
Shareholders’equity:
Share capital 19,890 19,890
Capital reserve 87,830 87,701
Surplus reserves 6,263 6,263
Retained earnings 15,144 14,396
Total equity attributable to equity
shareholders of the Company 129,127 128,250
Minority interests 21,282 20,566
Total shareholders’equity 150,409 148,816
Total liabilities and shareholders’
equity 250,490 238,821
Legal representative: Chen Biting Chief Financial Officer: Zhang Kehui
General Manager of Finance Department: Hao Jianxin
Prepared under the PRC Accounting Standards for Business Enterprises
Balance sheet
As at 31 March 2008
Prepared by China Shenhua Energy Company Limited
Unit: RMB million (Unaudited)
Items
As at the end of the reporting
period
As at the end of last financial
year
Current assets:
Cash at bank and on hand 57,420 51,914
Financial assets held for trading 156 37
Bills receivable 257 543
Accounts receivable 2,779 2,026
Prepayments 2,856 1,970
Interest receivable 9 -
Dividends receivable 1,489 2,465
Other receivables 6,628 7,067
Inventories 4,608 4,453
Other current assets 11,488 10,537
Total current assets 87,690 81,012
Non-current assets:
Long-term equity investments 29,939 29,319
Fixed assets 26,320 26,135
Construction in progress 9,489 8,847
Construction materials 332 287
Intangible assets 11,551 11,646
Long-term deferred expenses 311 316
Deferred tax assets 484 430
Other non-current assets 377 377
Total non-current assets 78,803 77,357
Total assets 166,493 158,369
Legal representative: Chen Biting Chief Financial Officer: Zhang Kehui
General Manager of Finance Department: Hao Jianxin
Prepared under the PRC Accounting Standards for Business Enterprises
Balance sheet (continued)
As at 31 March 2008
Prepared by China Shenhua Energy Company Limited
Unit: RMB million (Unaudited)
Items
As at the end of the reporting
period
As at the end of last financial
year
Current liabilities:
Short-term loans 1,500 1,500
Accounts payable 5,265 5,085
Receipts in advance 1,445 1,047
Staff costs payable 1,128 953
Taxes payable 3,218 2,379
Interest payable 1 54
Dividends payable 5,745 -
Other payables 1,942 1,764
Current portion of long-term
loans
1,772 1,822
Current portion of long-term
payables
793 873
Other current liabilities 1,783 679
Total current liabilities 24,592 16,156
Non-current liabilities:
Long-term loans 13,014 12,897
Long-term payables 5,142 4,756
Estimated liabilities 633 624
Deferred tax liabilities 255 296
Total non-current liabilities 19,044 18,573
Total liabilities 43,636 34,729
Shareholders’equity:
Share capital 19,890 19,890
Capital reserve 87,621 87,621
Surplus reserves 6,263 6,263
Retained earnings 9,083 9,866
Total shareholders’equity 122,857 123,640
Total liabilities and shareholders’
equity 166,493 158,369
Legal representative: Chen Biting Chief Financial Officer: Zhang Kehui
General Manager of Finance Department: Hao Jianxin
Prepared under the PRC Accounting Standards for Business Enterprises
Consolidated cash flow statement
For the three months ended 31 March 2008
Prepared by China Shenhua Energy Company Limited
Unit: RMB million (Unaudited)
Items The first quarter of
2008
The first quarter of
2007
1. Cash flows from operating activities:
Cash received from sale of goods and rendering of services 26,374 22,363
Refund of taxes 7 -
Other cash received relating to operating activities 356 199
Sub-total of cash inflows from operating activities 26,737 22,562
Cash paid for goods and services (11,056) (9,575)
Cash paid to and for employees (1,564) (1,194)
Cash paid for all types of taxes (3,845) (3,697)
Other cash paid relating to operating activities (681) (516)
Sub-total of cash outflows from operating activities (17,146) (14,982)
Net cash flow from operating activities 9,591 7,580
2. Cash flows from investing activities:
Cash received from disposal of investments - 36
Cash received from return on investments 12 15
Net cash received from disposal of fixed assets, intangible assets
and other long-term assets 29 -
Other cash received relating to investing activities 263 61
Sub-total of cash inflows from investing activities 304 112
Cash paid for acquisition of fixed assets, intangible assets and
other long-term assets (5,511) (6,802)
Cash paid for acquisition of investments (71) (121)
Cash paid for acquisition of subsidiaries and other business units (50) -
Sub-total of cash outflows from investing activities (5,632) (6,923)
Net cash flow from investing activities (5,328) (6,811)
3. Cash flows from financing activities:
Cash received from investment 50 -
Including: Cash received from minority shareholders of
subsidiaries 50 -
Cash received from borrowings 10,677 16,399
Sub-total of cash inflows from financing activities 10,727 16,399
Cash repayments of borrowings (7,059) (12,403)
Cash paid for dividends, profits distribution or interest (1,339) (1,118)
Including: Dividends and profits paid to minority shareholders by
subsidiaries (461) (330)
Sub-total of cash outflows from financing activities (8,398) (13,521)
Net cash flow from financing activities 2,329 2,878
4. Effect of foreign exchange rate changes on cash and
cash equivalents
- -
5. Net increase in cash and cash equivalents
6,592 3,647
Add: Cash and cash equivalents at the beginning of the period 53,404 15,758
Cash and cash equivalents at the end of the period
59,996 19,405
Legal representative: Chen Biting Chief Financial Officer: Zhang Kehui
General Manager of Finance Department: Hao Jianxin
Prepared under the PRC Accounting Standards for Business Enterprises
Cash flow statement
For the three months ended 31 March 2008
Prepared by China Shenhua Energy Company Limited
Unit: RMB million (Unaudited)
Items The first quarter of
2008 The first quarter of 2007
1. Cash flows from operating activities:
Cash received from sale of goods and rendering of
services 20,081 16,309
Other cash received relating to operating activities 267 197
Sub-total of cash inflows from operating activities 20,348 16,506
Cash paid for goods and services (11,198) (10,250)
Cash paid to and for employees (471) (451)
Cash paid for all types of taxes (1,573) (1,819)
Other cash paid relating to operating activities (292) (261)
Sub-total of cash outflows from operating activities (13,534) (12,781)
Net cash flow from operating activities 6,814 3,725
2. Cash flows from investing activities:
Cash received from return on investments 954 16
Net cash received from disposal of fixed assets,
intangible assets and other long-term assets 14 -
Other cash received relating to investing activities 255 43
Sub-total of cash inflows from investing activities 1,223 59
Cash paid for acquisition of fixed assets, intangible
assets and other long-term assets (1,776) (2,565)
Cash paid for acquisition of investments (1,667) (558)
Sub-total of cash outflows from investing activities (3,443) (3,123)
Net cash flow from investing activities (2,220) (3,064)
3. Cash flows from financing activities:
Cash received from borrowings 2,085 1,699
Sub-total of cash inflows from financing activities 2,085 1,699
Cash repayments of borrowings (842) (625)
Cash paid for dividends, profit distribution or interest (330) (205)
Sub-total of cash flows from financing activities (1,172) (830)
Net cash flow from financing activities 913 869
4. Effect of foreign exchange rate changes on cash
and cash equivalents
- -
5. Net increase in cash and cash equivalents
5,507 1,530
Add: Cash and cash equivalents at the beginning of the
period 51,904 13,937
Cash and cash equivalents at the end of the period 57,411 15,467
Legal representative: Chen Biting Chief Financial Officer: Zhang Kehui
General Manager of Finance Department: Hao Jianxin